Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Selective Insurance Group, Inc.

SIGI

Valuace

Růst

Zdraví

Cena

$ 76.10

-1.08 (-1.30%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Revenues	5,337.1	5,336.9	4,861.4	101.2	0.0	3,379.2	2,922.3	2,846.6	2,585.9	2,470.0	2,284.3	2,131.9	2,034.9	1,903.7	1,734.1	1,597.5	1,564.6
Cost of Revenues	3,512.4	3,157.7	4,540.2	9.6	9.4	0.0	0.0	0.0	-0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross Profit	1,824.7	2,180.4	321.3	91.6	-9.3	3,379.2	2,922.3	2,846.6	2,586.1	2,470.0	2,284.3	2,131.9	2,034.9	1,903.7	1,734.1	1,597.5	1,564.6

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	1,364.9	1,360.1	1,326.9	1,285.2	1,256.3	1,244.3	1,196.0	1,165.0	1,110.7	1,081.1
Cost of Revenues	0.0	1,196.7	1,197.0	1,118.6	0.0	1,115.9	1,259.7	1,039.7	57.4	24.1
Gross Profit	1,364.9	163.4	129.8	166.6	1,256.3	128.4	-63.7	125.2	1,053.3	1,056.9

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	39.5	31.1	28.3	25.4	30.9	25.4	36.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation & Amortization	278.2	32.7	34.8	30.0	42.3	55.1	59.4	55.2	44.9	52.1	61.7	59.7	45.3	43.5	38.7	34.6	31.8
Total Operating Expenses	1,275.0	1,590.8	63.3	4,232.3	3,277.9	-2,891.6	-2,636.9	-2,522.6	-2,349.9	-2,183.7	-2,041.5	-1,876.7	-1,815.6	-1,738.4	-1,677.6	-1,571.8	-1,467.8
Operating Income	549.7	589.6	258.0	474.5	299.8	487.6	285.4	324.0	236.1	286.3	242.7	255.1	219.2	165.3	56.5	25.7	96.8

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	12.2	5.9
Depreciation & Amortization	254.5	8.0	6.6	9.1	7.6	8.3	9.8	9.1	6.6	6.3
Total Operating Expenses	1,208.7	17.7	20.9	27.7	1,137.2	11.9	16.4	22.7	946.5	961.4
Operating Income	156.2	145.7	108.9	138.9	119.1	116.5	-80.1	102.6	164.8	119.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	49.3	49.3	28.9	28.8	28.8	29.2	30.8	33.7	24.4	24.4	22.8	22.4	22.1	22.5	18.9	18.3	18.6
Other Expense	39.9	0.0	0.0	-16.1	-19.6	17.7	17.6	12.4	9.4	10.7	8.9	7.5	16.9	12.3	9.1	8.5	-8.3
IBT	589.6	589.6	258.0	458.4	280.2	505.3	303.0	336.4	211.7	262.0	220.0	232.7	197.1	143.8	37.6	8.1	82.0
Income Tax Expense	123.2	123.2	51.0	93.2	55.3	101.5	56.6	64.8	32.8	93.1	61.5	66.8	55.3	36.4	-0.3	-12.5	12.6
Net Income	466.4	466.4	207.0	365.2	224.9	403.8	246.4	271.6	178.9	168.8	158.5	165.9	141.8	106.4	38.0	19.9	65.5

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.2	7.2
Interest Expense	13.2	13.3	13.3	9.6	7.2	7.3	7.2	7.2	7.2	7.2
Other Expense	39.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-941.5	-962.7
IBT	196.1	145.7	108.9	138.9	119.1	116.5	-80.1	102.6	157.0	112.5
Income Tax Expense	40.9	30.4	23.0	29.0	23.5	24.2	-16.8	20.0	32.1	23.3
Net Income	155.2	115.3	85.9	109.9	95.5	92.3	-63.3	82.5	124.8	89.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
EPS	$0.00	$0.00	$0.00	$5.69	$3.57	$6.55	$4.12	$4.57	$3.03	$2.89	$2.74	$2.90	$2.52	$1.91	$0.69	$0.37	$1.23
EPS Diluted	$0.00	$0.00	$0.00	$5.84	$3.54	$6.50	$4.09	$4.53	$3.00	$2.84	$2.70	$2.85	$2.47	$1.87	$0.68	$0.36	$1.20
Shares Outstanding	60.7	61.1	60.9	62.5	60.4	60.2	59.9	59.4	59.0	58.5	57.8	57.2	56.3	55.7	55.0	53.7	53.3
Diluted Shares Outstanding	60.7	61.1	61.3	61.0	60.9	60.7	60.3	60.0	59.7	59.4	58.7	58.2	57.4	56.8	55.9	55.2	54.5

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.01	$1.43
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.01	$1.42
Shares Outstanding	60.7	61.3	61.3	60.9	60.9	60.9	58.6	63.0	61.0	61.2
Diluted Shares Outstanding	60.7	61.0	61.3	61.3	61.3	61.3	60.9	61.2	61.0	61.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Cash And Equivalents	10.9	0.1	0.2	0.0	0.5	0.4	0.3	0.5	0.5	0.5	0.9	24.0	0.2	0.2	0.8	0.6
Short Term Investments	1,005.5	1,104.0	820.4	7,052.6	7,157.9	6,865.8	6,378.1	5,597.0	5,510.8	5,161.0	4,810.1	4,389.5	4,082.6	3,661.9	217.0	161.2
Total Cash & ST Investments	1,005.7	1,104.0	0.2	7,052.6	7,158.4	6,866.2	6,378.4	5,597.5	5,511.3	5,161.5	4,811.0	4,413.5	4,082.8	3,662.1	217.8	161.8
Accounts Receivable	2,303.8	2,529.0	0.0	1,931.2	1,594.3	1,468.5	1,441.9	1,361.3	1,385.9	1,345.8	1,215.6	1,179.2	1,113.7	1,944.1	466.3	425.3
Inventory	-2,007.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	2,707.0	-3,633.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	2,707.0	0.0	0.2	7,697.8	8,752.7	8,334.7	7,820.3	6,958.8	90.4	74.0	62.5	66.4	55.8	41.4	20.5	50.7

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	0.4	0.4	0.1	0.1	0.1	0.2	0.1	0.2	0.1	0.4
Short Term Investments	1,148.6	8,876.7	8,605.2	1,104.0	1,185.4	1,005.5	830.0	820.4	743.5	689.1
Total Cash & ST Investments	1,149.0	8,877.0	8,605.3	1,104.0	1,185.5	1,005.7	830.2	0.2	0.1	0.4
Accounts Receivable	2,564.5	2,557.1	1,539.7	2,529.0	2,602.2	1,579.7	2,090.5	0.0	0.0	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-4,183.0	-4,164.5	-4,049.1
Other Current Assets	-3,713.5	-894.6	0.0	-3,633.0	-3,787.8	121.6	-2,920.5	0.0	0.0	0.0
Total Current Assets	0.0	10,539.6	10,145.0	0.0	0.0	2,707.0	0.1	0.2	0.1	0.4

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Property, Plant & Equipment	89.2	93.3	124.5	84.3	82.1	77.7	77.4	65.2	64.0	69.6	65.7	59.4	50.8	47.1	43.9	41.8
Goodwill	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8
Intangible Assets	476.5	0.0	424.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	8,297.8	8,875.6	447.4	7,245.8	7,522.2	7,193.0	6,471.8	5,781.7	5,552.9	5,262.6	5,011.4	4,707.6	4,475.4	4,215.9	3,984.1	3,787.9
Other Long-Term Assets	412.4	-8,976.8	10,797.7	-7,245.7	-4.5	-2.2	-4.9	-10.2	-5,624.7	-5,340.0	-5,085.0	-4,774.9	-4,534.1	-4,270.9	-4,035.9	-3,837.5
Total Long-Term Assets	8,953.1	0.0	11,802.4	264.9	7,612.1	7,278.5	6,557.0	5,854.8	13.2	19.6	17.5	15.8	15.1	19.8	10.6	11.2
Total Assets	11,660.1	13,514.2	11,802.5	10,802.3	10,461.4	9,687.9	8,797.3	7,952.6	7,686.4	7,355.8	6,904.4	6,581.6	6,270.2	6,794.2	5,736.4	5,231.8

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	102.4	100.0	100.1	93.3	92.2	89.2	82.7	124.5	81.4	81.3
Goodwill	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8	7.8
Intangible Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	424.9	425.8	413.8
Long-Term Investments	10,267.7	9,750.7	1,690.1	8,875.6	8,877.2	8,297.8	7,915.6	447.4	7,491.0	7,497.1
Other Long-Term Assets	-10,377.9	-9,871.4	-1,690.1	-8,976.8	-8,977.3	412.4	3,905.1	10,524.8	3,222.6	3,044.9
Total Long-Term Assets	0.0	107.9	107.9	0.0	0.0	8,953.1	12,056.0	11,802.4	11,427.9	11,216.9
Total Assets	14,980.4	14,468.4	14,197.6	13,514.2	13,473.1	12,565.5	12,056.1	11,802.5	11,428.0	11,217.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	56.3	0.0	0.0	0.0	0.0	0.0	0.0	60.0	45.0	58.0	58.0	307.4	262.3
Other Current Liabilities	5,310.5	-19.7	122.0	-169.2	0.0	0.0	0.0	0.0	0.0	0.0	-41.7	-28.2	-29.5	-49.9	-294.3	-249.4
Current Liabilities	5,310.5	0.0	128.3	59.8	7.2	11.0	16.1	14.2	22.3	19.8	18.3	16.8	28.5	8.1	13.0	12.9

Current Liabilities	2-2025	1-2025	4-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Short-Term Debt	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	13.2	0.0	-19.7	5,271.9	71.4	-6.3	-2.5	-2.6
Current Liabilities	13.2	56.1	0.0	5,310.5	97.9	122.0	114.2	92.0

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Long-Term Debt	501.5	507.9	503.9	504.7	506.0	550.7	550.6	439.6	439.1	438.7	388.2	379.3	392.4	307.4	249.4	249.3
Capital Leases	7.3	6.3	2.6	3.7	5.4	0.5	0.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	14.7	13.4	27.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	8,737.4	10,394.1	8,848.2	8,274.7	519.4	577.8	550.6	6,160.9	5,973.4	5,824.5	5,506.4	5,306.0	5,116.2	5,703.6	4,627.1	4,160.7

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	902.3	902.7	903.2	507.9	508.2	508.8	503.3	503.9	504.6	503.6
Capital Leases	4.2	4.9	5.6	6.3	6.7	7.3	1.9	35.7	3.4	2.5
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	132.7	0.0	0.0
Total Liabilities	11,490.4	11,099.1	10,939.0	10,394.1	10,305.3	9,642.8	9,049.6	8,848.2	8,783.5	8,545.8

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Common Stock	211.0	211.2	210.4	209.7	208.9	208.1	207.0	205.7	204.6	203.2	201.7	199.9	198.2	196.4	194.5	192.7
Retained Earnings	3,001.1	3,139.5	3,029.4	2,749.7	2,603.5	2,271.5	2,080.5	1,858.4	1,698.6	1,568.9	1,446.2	1,313.4	1,202.0	1,125.2	1,167.2	1,176.2
Comprehensive Income	-392.7	-336.8	-373.0	-498.0	115.1	220.2	81.8	-78.0	20.2	-16.0	-9.4	19.8	24.9	54.0	42.3	7.0
Total Common Equity	2,922.7	3,120.1	2,954.4	2,527.6	2,982.9	2,738.9	2,195.0	1,791.7	1,713.0	1,531.4	1,398.0	1,275.6	1,153.9	1,090.6	1,109.2	1,071.1

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	211.9	211.8	211.7	211.2	211.1	211.0	210.9	210.4	210.3	210.3
Retained Earnings	3,373.9	3,284.0	3,223.7	3,139.5	3,069.6	3,001.1	3,088.2	3,029.4	2,928.2	2,859.6
Comprehensive Income	-167.3	-230.6	-272.1	-336.8	-211.9	-392.7	-385.0	-373.0	-575.9	-475.7
Total Common Equity	3,490.0	3,369.3	3,258.5	3,120.1	3,167.8	2,922.7	3,006.5	2,954.4	2,644.4	2,671.4

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Total Debt		508.8	507.9	503.9	504.7	506.0	550.7	550.6	439.6	439.1	438.7	388.2	379.3	392.4	307.4	307.4	262.3
Book Value		2,922.7	3,120.1	2,954.4	2,527.6	9,942.0	9,110.1	8,246.7	1,791.7	1,713.0	1,531.4	1,398.0	1,275.6	1,153.9	1,090.6	1,109.2	1,071.1

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		3,490.0	3,369.3	3,258.5	3,120.1	3,167.8	2,922.7	3,006.5	2,954.4	2,644.4	2,671.4

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Income	233.3	466.4	207.0	365.2	224.9	403.8	246.4	271.6	178.9	168.8	158.5	165.9	141.8	107.4	38.0	19.9	65.5
Depreciation & Amortization	31.8	32.7	34.8	30.0	42.3	55.1	59.4	55.2	44.9	52.1	61.7	59.7	45.3	43.5	38.7	34.6	31.8
Stock-Based Compensation	22.2	0.0	22.8	18.3	18.4	15.9	16.2	19.1	14.5	12.1	10.4	9.0	8.7	8.6	6.9	7.4	12.4
Change Working Capital	355.3	715.4	833.1	342.8	371.5	381.1	236.8	155.9	167.1	149.5	68.5	158.3	71.7	197.1	150.4	62.9	40.1
Change In Accounts Receivable	-293.2	0.0	0.0	0.0	-140.5	-109.2	-13.2	-53.4	-23.5	-65.4	-66.4	-56.4	-33.9	-40.5	-18.1	-45.1	32.5
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	232.8	57.8	2.3	2.5	145.2	-84.5	-4.7	-24.3	49.6	-11.8	2.6	-11.3	-34.9	0.0	-7.3	-1.9	2.2
Cash from Operations	853.7	0.0	0.0	758.9	802.4	771.4	554.0	477.5	454.9	370.7	301.8	381.6	232.8	336.1	226.7	123.0	159.2

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	155.2	115.3	85.9	109.9	95.5	92.3	-63.3	82.5	124.8	89.2
Depreciation & Amortization	9.0	8.0	6.6	9.1	7.6	8.3	9.8	9.1	6.6	6.3
Stock-Based Compensation	0.0	2.8	4.9	12.8	3.0	3.1	6.6	10.1	2.0	3.5
Change Working Capital	202.5	-223.4	69.2	154.2	215.9	288.1	317.5	11.6	102.8	48.1
Change In Accounts Receivable	0.0	194.7	-122.8	-71.9	92.8	47.7	-140.6	-126.0	17.0	-43.6
Change In Accounts Payable	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	20.9	503.1	0.3	-2.0	10.2	-4.4	-4.4	0.9	-4.3	81.7
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	236.6	228.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Capital Expenditure	-27.0	-38.7	-30.8	-22.6	-26.0	-22.2	-22.1	-31.0	-16.1	-14.1	-18.1	-16.2	-15.5	-14.0	-12.9	-11.8	-6.5
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.2	1.0	-50.6	1.0
Investments	-7,167.1	-16,979.0	-12,439.7	-7,040.5	-7,262.2	-6,700.6	-7,797.0	-8,055.3	-7,348.0	-6,528.7	-5,587.3	-2,855.4	-2,450.4	-3,253.4	-2,717.4	-2,103.2	-2,841.3
Sales of Investment	6,410.6	15,492.9	11,541.4	6,405.2	6,588.7	6,136.0	7,152.3	7,522.7	6,900.1	6,188.2	5,260.5	2,447.7	2,267.6	2,863.1	2,501.8	2,022.1	2,723.3
Other Investing Activities	-739.1	0.0	0.0	-28.4	-34.8	-32.0	-21.4	20.0	28.4	23.4	26.8	32.5	28.8	12.0	24.8	0.0	0.0
Cash from Investing	-774.1	0.0	0.0	-686.4	-734.4	-618.8	-688.2	-543.6	-435.7	-331.1	-318.1	-391.5	-169.5	-391.0	-202.7	-143.5	-123.5

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-10.0	-8.5	-7.2	-13.0	-7.5	-9.4	-7.7	-6.2	-7.9	-5.2
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-3,451.5	-1,802.4	-3,229.9	-5,746.6	-3,748.0	-4,600.4	-2,317.5	-1,767.3	-1,463.2	-1,578.3
Sales of Investment	3,122.6	3,336.5	3,030.5	5,194.9	3,496.1	4,254.0	2,081.4	1,709.9	1,251.5	1,364.5
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-208.5	-211.2
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-216.3	-216.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Debt Repaid	-22.7	0.0	0.0	-2.7	-62.4	-51.8	-587.6	-251.0	-135.6	-88.1	-120.0	-4.7	-15.8	-101.1	0.0	-45.0	-12.3
Debt Issued	30.4	507.9	4.0	1.9	61.1	7.1	587.7	362.0	136.1	88.6	170.5	13.6	2.7	186.1	0.0	90.0	274.6
Issuance of Common Stock	9.2	0.0	0.0	9.1	9.1	8.0	8.4	8.2	7.3	7.6	7.8	10.1	7.3	7.1	4.8	5.0	5.0
Repurchase of Common Stock	-7.1	-92.6	-15.6	-7.9	-18.3	-9.5	-7.1	-8.2	-6.6	-6.0	-5.0	-4.2	-3.6	-3.7	-3.5	-2.7	-1.7
Dividends Paid	-89.2	0.0	0.0	-83.0	-76.1	-69.5	-54.5	-47.7	-42.1	-37.0	-33.8	-31.1	-28.4	-27.4	-26.9	-26.5	-26.1
Other Financing Activities	29.2	0.0	0.0	0.0	60.0	0.0	782.1	355.8	130.0	84.0	166.8	16.7	1.0	180.0	1.1	89.9	-0.7
Cash from Financing	-89.9	0.0	0.0	-84.5	-87.8	-122.8	141.4	57.2	-47.0	-39.6	15.9	-13.1	-39.5	54.9	-24.5	20.7	-35.8

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.7	-20.7
Debt Issued	902.3	-0.4	-0.5	395.3	-0.3	-0.6	7.4	0.1	0.8	20.8
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	3.5	0.9
Repurchase of Common Stock	-30.5	25.5	-0.3	-25.2	-0.1	-8.8	0.0	-6.7	-0.1	-0.3
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-23.0	-20.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-20.3	-20.1

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Net Change in Cash		-10.4	-45.1	49.8	-11.9	-19.9	29.8	7.3	-8.9	-27.8	0.1	-0.4	-23.1	23.8	0.0	-0.6	0.1	-0.2
Closing Cash Balance		10.9	18.0	63.0	13.3	25.2	45.1	15.2	8.0	16.9	0.5	0.5	0.9	24.0	0.2	0.2	0.8	0.6

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-6.2	-14.1	-70.1	45.3	50.4	1.8	-0.9	-1.4	-0.1	-7.9
Closing Cash Balance		18.0	24.2	38.2	108.3	63.0	12.7	10.9	11.8	13.3	13.3

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
Free Cash Flow		826.7	1,233.6	1,069.1	736.3	776.4	749.3	532.0	446.5	438.8	356.7	283.6	365.4	217.3	322.1	213.8	111.1	152.7
Real Free Cash Flow		804.5	1,233.6	1,046.3	717.9	758.0	733.4	515.8	427.4	424.3	344.6	273.2	356.4	208.6	313.5	206.9	103.7	140.3

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		377.6	397.3	159.7	271.0	324.7	378.0	258.4	108.0	228.7	223.4
Real Free Cash Flow		377.6	394.6	154.8	258.2	321.7	374.9	251.8	97.9	226.8	220.0